Jay Ushin Limited

JAYUSH.BO

JAYUSH.BOJay Ushin Limited IN flag

Bombay Stock Exchange

642.00

INR

- -

30.59EPS

20.99P/E

2.48BMarket Cap

May 29Next Earn

Upgrade to Unlock Non-US CompaniesTo view real-time data and analysis of companies outside of the United States, upgrade your account to our premium subscription.

Upgrade

ISIN

INE289D01015

Return %

Stock

S&P500

-11.58

9.99

39.90

59.68

9.76

94.43

Use logarithmic scale

	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	TTM
Revenue per Share	1,336.54	1,501.02	1,682.52	1,779.62	2,034.65	2,221.82	2,207.42	1,712.73	1,489.46	1,695.27	1,893.35	1,879.11	- -	2,212.05
Basic EPS, GAAP	12.05	17.16	9.48	16	10.5	27.63	29.87	6.82	-10.36	30.89	34.42	36.98	- -	31.71
Free Cash Flow per Basic Share	21.07	3.27	-0.83	-147.15	-116.04	-67.52	101.14	44.08	3.28	71.71	58.02	-41.86	- -	- -
Dividend per Share	- -	2	2.5	2	2.5	2	3	3	- -	- -	3	3	- -	- -
Book Value per Share	81.03	93.55	10	114.94	121.18	147.01	173.6	176.85	167.73	199.55	226.85	260.81	- -	10
Tangible Book Value per Share	94.81	106.94	100.58	110.81	117.63	147.88	173.54	173.33	168.89	205.7	230.25	266.73	- -	298.54
Basic Weighted Avg Shares	4	4	4	4	4	4	4	4	4	4	4	4	- -	4
Sales/Revenue/Turnover	5,165	5,801	6,502	6,877	7,863	8,586	8,531	6,619	5,756	6,551	7,317	7,263	8,552	8,552
Operating Margin (%)	0.52	1.23	0.63	0.33	-0.03	0.67	2.44	1.84	0.39	2.59	2.48	2.07	2.36	2.36
Depreciation Expense	104	115	134	151	150	155	159	194	192	152	149	105	170	170
Net Income, GAAP	47	66	37	62	41	107	115	26	-40	119	133	143	123	123
Effective Tax Rate (%)	4.19	17.25	29.06	26.09	31.57	- -	8.9	- -	819.67	26.24	26.77	12.31	29.2	29.2
Profit Margin (%)	0.9	1.14	0.56	0.9	0.52	1.24	1.35	0.4	-0.7	1.82	1.82	1.97	1.43	1.43
Working Capital	-644	-825	-826	-689	-606	-238	-408	-546	-452	-455	-302	-213	-138	-138
LT Debt	235	151	255	333	410	704	573	627	598	428	460	494	433	433
Total Equity	370	425	452	521	550	650	748	760	725	855	964	1,093	1,201	1,201
Return on Invested Capital (%)	2.34	5.63	2.98	1.45	-0.11	- -	8.39	- -	-7.38	5.9	6.36	5.66	5.51	5.51
Return on Capital (%)	5	12.33	10.62	12.03	5.98	- -	11.88	- -	-48.25	10.14	10.51	11.86	12.2	12.2
Return on Common Equity (%)	26.48	19.66	18.31	25.61	8.89	20.61	18.63	3.89	-6.01	16.82	16.14	15.17	23.42	23.42

Capital Structure

•

in mil. unless spec.

Working Capital

•

in mil. unless spec.

Growth Rates

FRC

•

in mil. unless spec.

(avg. rate of change)	10 years	5 years	1 year
Sales/Revenue/Turnover	3.57%	5.9%	17.76%
Net Income, GAAP	-51.7%	-129.09%	-14.23%
Free Cash Flow	1,890.03%	316.36%	-221.99%
Total Cash Common Dividend	- -	- -	- -
Total Equity	10.49%	9.85%	9.81%

Growth Rates

•

in mil. unless spec.

Quarterly Revenue

•

in mil. unless spec.

Quarterly Earnings Per Share

•

in mil. unless spec.

Quarterly Dividends Per Share

•

in mil. unless spec.

Company Description

CEO: Mr. Ashwani Minda
Full Time Employees: 327
Sector: Consumer Cyclical
Industry: Auto - Parts
Address: GI-48, G T Karnal Road New Delhi India
Website: jpmgroup.co.in
Similar Companies: Saeron Automotive Corporation (075180.KS)
Nemak, S. A. B. de C. V. (NMAKF)
Talbros Automotive Components Limited (TALBROAUTO.NS)
Topre Corporation (5975.T)
Aris International Ltd. (ARISINT.BO)
JK Tyre & Industries Limited (JKTYRE.BO)
Business: Jay Ushin Ltd. engages in the manufacture and sale of automobile components. Its products include locks and key sets, door latches, and switches. The company was founded on August 14, 1986 and is headquartered in New Delhi, India.

	Sep'25	Dec'25	Mar'25
ST Debt	921	- -	969
LT Borrowings	332	- -	296
LT Finance Leases	140	- -	137
Preferred Equity and Hybrid Capital	- -	- -	- -
Shares Outstanding	4	- -	4
Market Capitalization	2,917	2,736	2,432

	Sep'25	Dec'25	Mar'25
Total Current Assets	2,050	- -	2,153
Accounts Receivable, Net	692	- -	840
Cash, Cash Equivalents & STI	74	- -	76
Inventories	929	- -	961
Total Current Liabilities	2,262	- -	2,291
Payables & Accruals	- -	- -	- -
ST Debt	921	- -	969
Deferred Revenue	- -	- -	- -

	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	TTM
Revenue per Share	1,336.54	1,501.02	1,682.52	1,779.62	2,034.65	2,221.82	2,207.42	1,712.73	1,489.46	1,695.27	1,893.35	1,879.11	- -	2,212.05
Basic EPS, GAAP	12.05	17.16	9.48	16	10.5	27.63	29.87	6.82	-10.36	30.89	34.42	36.98	- -	31.71
Free Cash Flow per Basic Share	21.07	3.27	-0.83	-147.15	-116.04	-67.52	101.14	44.08	3.28	71.71	58.02	-41.86	- -	- -
Dividend per Share	- -	2	2.5	2	2.5	2	3	3	- -	- -	3	3	- -	- -
Book Value per Share	81.03	93.55	10	114.94	121.18	147.01	173.6	176.85	167.73	199.55	226.85	260.81	- -	10
Tangible Book Value per Share	94.81	106.94	100.58	110.81	117.63	147.88	173.54	173.33	168.89	205.7	230.25	266.73	- -	298.54
Basic Weighted Avg Shares	4	4	4	4	4	4	4	4	4	4	4	4	- -	4
Sales/Revenue/Turnover	5,165	5,801	6,502	6,877	7,863	8,586	8,531	6,619	5,756	6,551	7,317	7,263	8,552	8,552
Operating Margin (%)	0.52	1.23	0.63	0.33	-0.03	0.67	2.44	1.84	0.39	2.59	2.48	2.07	2.36	2.36
Depreciation Expense	104	115	134	151	150	155	159	194	192	152	149	105	170	170
Net Income, GAAP	47	66	37	62	41	107	115	26	-40	119	133	143	123	123
Effective Tax Rate (%)	4.19	17.25	29.06	26.09	31.57	- -	8.9	- -	819.67	26.24	26.77	12.31	29.2	29.2
Profit Margin (%)	0.9	1.14	0.56	0.9	0.52	1.24	1.35	0.4	-0.7	1.82	1.82	1.97	1.43	1.43
Working Capital	-644	-825	-826	-689	-606	-238	-408	-546	-452	-455	-302	-213	-138	-138
LT Debt	235	151	255	333	410	704	573	627	598	428	460	494	433	433
Total Equity	370	425	452	521	550	650	748	760	725	855	964	1,093	1,201	1,201
Return on Invested Capital (%)	2.34	5.63	2.98	1.45	-0.11	- -	8.39	- -	-7.38	5.9	6.36	5.66	5.51	5.51
Return on Capital (%)	5	12.33	10.62	12.03	5.98	- -	11.88	- -	-48.25	10.14	10.51	11.86	12.2	12.2
Return on Common Equity (%)	26.48	19.66	18.31	25.61	8.89	20.61	18.63	3.89	-6.01	16.82	16.14	15.17	23.42	23.42

Year	Q1	Q2	Q3	Q4	FY
2023	1,874	2,031	1,703	1,708	7,317
2024	1,623	2,012	1,770	1,834	7,263
2025	1,958	2,120	2,185	2,289	8,552

Year	Q1	Q2	Q3	Q4	FY
2023	9.77	9.8	7.38	- -	34.42
2024	7	11.05	9.96	- -	36.98
2025	6.7	8.78	8.62	- -	- -

Jay Ushin Limited

Growth Rates

(avg. rate of change)

Company Description

Growth Rates

(avg. rate of change)

Capital Structure

Working Capital

Quarterly Revenue

Year

Quarterly Earnings Per Share

Year

Quarterly Dividends Per Share

Year